XSGO
AESANDES
Market cap886mUSD
Apr 17, Last price
81.00CLP
Name
AES Andes SA
Chart & Performance
Profile
AES Andes S.A., together with its subsidiaries, engages in the generation, transmission, purchase, sale, and distribution of electric energy and power. It operates hydro, solar, wind, biomass, natural gas, diesel, and coal-fired plants, as well as thermoelectric plants, and battery energy storage systems. The company is also involved in water desalination activities. As of December 31, 2020, it operated a portfolio of power generation assets with a total installed capacity of 5,196 megawatts in Chile, Colombia, and Argentina. The company was formerly known as AES Gener S.A. and changed its name to AES Andes S.A. in May 2021. The company was founded in 1981 and is based in Santiago, Chile. AES Andes S.A. is a subsidiary of Inversiones Cachagua SpA.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 2,741,650 6.31% | 2,578,962 -6.93% | |||||||
Cost of revenue | 2,199,675 | 1,963,385 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 541,975 | 615,577 | |||||||
NOPBT Margin | 19.77% | 23.87% | |||||||
Operating Taxes | 17,968 | 145,515 | |||||||
Tax Rate | 3.32% | 23.64% | |||||||
NOPAT | 524,007 | 470,062 | |||||||
Net income | (174,866) -163.21% | 276,663 -125.91% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (416) | (253,887) | |||||||
BB yield | 0.00% | 0.02% | |||||||
Debt | |||||||||
Debt current | 484,622 | 239,660 | |||||||
Long-term debt | 2,452,103 | 2,773,330 | |||||||
Deferred revenue | 30,465 | 38,082 | |||||||
Other long-term liabilities | 121,064 | 183,219 | |||||||
Net debt | 2,703,364 | 2,824,281 | |||||||
Cash flow | |||||||||
Cash from operating activities | 966,051 | 276,663 | |||||||
CAPEX | (439,452) | (593,094) | |||||||
Cash from investing activities | (549,004) | (431,815) | |||||||
Cash from financing activities | (277,089) | 210,207 | |||||||
FCF | 536,173 | (126,740) | |||||||
Balance | |||||||||
Cash | 228,624 | 186,070 | |||||||
Long term investments | 4,737 | 2,639 | |||||||
Excess cash | 96,278 | 59,761 | |||||||
Stockholders' equity | 1,383,935 | 1,572,467 | |||||||
Invested Capital | 4,388,250 | 4,396,182 | |||||||
ROIC | 11.93% | 11.40% | |||||||
ROCE | 11.55% | 13.35% | |||||||
EV | |||||||||
Common stock shares outstanding | 10,376,646 | 10,376,646 | |||||||
Price | 81.06 -28.89% | 114.00 -14.17% | |||||||
Market cap | 841,130,925 -28.89% | 1,182,937,644 -14.17% | |||||||
EV | 844,855,154 | 1,186,345,577 | |||||||
EBITDA | 717,841 | 803,253 | |||||||
EV/EBITDA | 1,176.94 | 1,476.93 | |||||||
Interest | 266,734 | 134,423 | |||||||
Interest/NOPBT | 49.22% | 21.84% |